|
Spire Inc. (SR) تقييم DCF |
Fully Editable: Tailor To Your Needs In Excel Or Sheets
Professional Design: Trusted, Industry-Standard Templates
Investor-Approved Valuation Models
MAC/PC Compatible, Fully Unlocked
No Expertise Is Needed; Easy To Follow
Spire Inc. (SR) Bundle
تقييم مستقبلات SPIRE Inc. (SR) مثل خبير! توفر لك حاسبة DCF (SR) هذه البيانات المالية المليئة مسبقًا والمرونة لتعديل نمو الإيرادات ، WACC ، الهوامش ، وغيرها من الافتراضات الحاسمة التي تتماشى مع توقعاتك.
Discounted Cash Flow (DCF) - (USD MM)
| Year | AY1 2020 |
AY2 2021 |
AY3 2022 |
AY4 2023 |
AY5 2024 |
FY1 2025 |
FY2 2026 |
FY3 2027 |
FY4 2028 |
FY5 2029 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1,855.4 | 2,235.5 | 2,198.5 | 2,666.3 | 2,593.0 | 2,835.2 | 3,100.0 | 3,389.5 | 3,706.1 | 4,052.3 |
| Revenue Growth, % | 0 | 20.49 | -1.66 | 21.28 | -2.75 | 9.34 | 9.34 | 9.34 | 9.34 | 9.34 |
| EBITDA | 403.8 | 659.9 | 636.8 | 694.4 | 789.1 | 775.3 | 847.7 | 926.9 | 1,013.4 | 1,108.1 |
| EBITDA, % | 21.76 | 29.52 | 28.97 | 26.04 | 30.43 | 27.34 | 27.34 | 27.34 | 27.34 | 27.34 |
| Depreciation | 197.3 | 213.1 | 237.3 | 254.8 | 278.4 | 290.6 | 317.8 | 347.4 | 379.9 | 415.4 |
| Depreciation, % | 10.63 | 9.53 | 10.79 | 9.56 | 10.74 | 10.25 | 10.25 | 10.25 | 10.25 | 10.25 |
| EBIT | 206.5 | 446.8 | 399.5 | 439.6 | 510.7 | 484.6 | 529.9 | 579.4 | 633.5 | 692.7 |
| EBIT, % | 11.13 | 19.99 | 18.17 | 16.49 | 19.7 | 17.09 | 17.09 | 17.09 | 17.09 | 17.09 |
| Total Cash | 4.1 | 4.3 | 6.5 | 5.6 | 4.5 | 6.2 | 6.8 | 7.4 | 8.1 | 8.9 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 263.3 | 605.5 | 644.0 | 310.5 | 289.4 | 529.5 | 578.9 | 633.0 | 692.1 | 756.8 |
| Account Receivables, % | 14.19 | 27.09 | 29.29 | 11.65 | 11.16 | 18.68 | 18.68 | 18.68 | 18.68 | 18.68 |
| Inventories | 191.5 | 305.0 | 422.3 | 279.5 | 263.9 | 362.0 | 395.8 | 432.7 | 473.1 | 517.3 |
| Inventories, % | 10.32 | 13.64 | 19.21 | 10.48 | 10.18 | 12.77 | 12.77 | 12.77 | 12.77 | 12.77 |
| Accounts Payable | 243.3 | 409.9 | 617.4 | 253.1 | 237.2 | 443.3 | 484.7 | 529.9 | 579.4 | 633.5 |
| Accounts Payable, % | 13.11 | 18.34 | 28.08 | 9.49 | 9.15 | 15.63 | 15.63 | 15.63 | 15.63 | 15.63 |
| Capital Expenditure | -638.4 | -624.8 | -552.2 | -662.5 | -861.3 | -825.3 | -902.3 | -986.6 | -1,078.8 | -1,179.5 |
| Capital Expenditure, % | -34.41 | -27.95 | -25.12 | -24.85 | -33.22 | -29.11 | -29.11 | -29.11 | -29.11 | -29.11 |
| Tax Rate, % | 18.96 | 18.96 | 18.96 | 18.96 | 18.96 | 18.96 | 18.96 | 18.96 | 18.96 | 18.96 |
| EBITAT | 181.1 | 356.8 | 315.4 | 373.1 | 413.9 | 399.8 | 437.1 | 477.9 | 522.6 | 571.4 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -471.5 | -344.0 | 52.2 | 77.4 | -148.2 | -266.9 | -189.3 | -207.0 | -226.3 | -247.5 |
| WACC, % | 5.25 | 5.07 | 5.05 | 5.19 | 5.1 | 5.13 | 5.13 | 5.13 | 5.13 | 5.13 |
| PV UFCF | ||||||||||
| SUM PV UFCF | -981.3 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | -252 | |||||||||
| Terminal Value | -8,060 | |||||||||
| Present Terminal Value | -6,276 | |||||||||
| Enterprise Value | -7,257 | |||||||||
| Net Debt | 4,689 | |||||||||
| Equity Value | -11,946 | |||||||||
| Diluted Shares Outstanding, MM | 56 | |||||||||
| Equity Value Per Share | -212.18 |
What You Will Receive
- Comprehensive Financial Model: Spire Inc.’s actual data supports accurate DCF valuation.
- Complete Forecast Management: Modify revenue growth, profit margins, WACC, and other critical factors.
- Real-Time Calculations: Automatic updates provide immediate results as adjustments are made.
- Professional-Grade Template: A polished Excel file crafted for high-quality valuation.
- Flexible and Reusable: Designed for adaptability, allowing for repeated use in detailed forecasting.
Key Features
- Real-Time SR Data: Pre-loaded with Spire Inc.'s historical financial performance and future growth estimates.
- Customizable Assumptions: Modify revenue projections, profit margins, discount rates, tax implications, and capital investments.
- Interactive Valuation Model: Instant recalculations of Net Present Value (NPV) and intrinsic value based on user-defined parameters.
- Scenario Analysis: Develop various forecasting scenarios to evaluate different valuation results.
- Intuitive Interface: Clear, organized, and suitable for both experienced analysts and newcomers.
How It Works
- Step 1: Download the prebuilt Excel template featuring Spire Inc. (SR) data.
- Step 2: Review the pre-filled sheets to grasp the essential metrics.
- Step 3: Modify forecasts and assumptions in the editable yellow cells (WACC, growth, margins).
- Step 4: Instantly see recalculated results, including Spire Inc.'s intrinsic value.
- Step 5: Make well-informed investment choices or create reports using the generated outputs.
Why Choose Spire Inc. (SR) Calculator?
- Designed for Experts: A sophisticated tool tailored for analysts, CFOs, and financial consultants.
- Accurate Data: Spire Inc.’s historical and projected financials are preloaded for precise calculations.
- Flexible Scenario Analysis: Effortlessly test various forecasts and assumptions.
- Comprehensive Outputs: Automatically computes intrinsic value, NPV, and essential financial metrics.
- User-Friendly: Step-by-step guidance ensures a smooth calculation experience.
Who Should Use Spire Inc. (SR)?
- Finance Students: Explore advanced analytics and apply them to real-time data from Spire Inc. (SR).
- Academics: Integrate cutting-edge models into your research or teaching focused on Spire Inc. (SR).
- Investors: Validate your investment strategies and evaluate market trends related to Spire Inc. (SR).
- Analysts: Enhance your analysis efficiency with a customizable financial model tailored for Spire Inc. (SR).
- Small Business Owners: Understand the valuation methodologies used for analyzing companies like Spire Inc. (SR).
What the Template Contains
- Pre-Filled Data: Includes Spire Inc.'s historical financials and forecasts.
- Discounted Cash Flow Model: Editable DCF valuation model with automatic calculations.
- Weighted Average Cost of Capital (WACC): A dedicated sheet for calculating WACC based on custom inputs.
- Key Financial Ratios: Analyze Spire Inc.'s profitability, efficiency, and leverage.
- Customizable Inputs: Edit revenue growth, margins, and tax rates with ease.
- Clear Dashboard: Charts and tables summarizing key valuation results.
Disclaimer
All information, articles, and product details provided on this website are for general informational and educational purposes only. We do not claim any ownership over, nor do we intend to infringe upon, any trademarks, copyrights, logos, brand names, or other intellectual property mentioned or depicted on this site. Such intellectual property remains the property of its respective owners, and any references here are made solely for identification or informational purposes, without implying any affiliation, endorsement, or partnership.
We make no representations or warranties, express or implied, regarding the accuracy, completeness, or suitability of any content or products presented. Nothing on this website should be construed as legal, tax, investment, financial, medical, or other professional advice. In addition, no part of this site—including articles or product references—constitutes a solicitation, recommendation, endorsement, advertisement, or offer to buy or sell any securities, franchises, or other financial instruments, particularly in jurisdictions where such activity would be unlawful.
All content is of a general nature and may not address the specific circumstances of any individual or entity. It is not a substitute for professional advice or services. Any actions you take based on the information provided here are strictly at your own risk. You accept full responsibility for any decisions or outcomes arising from your use of this website and agree to release us from any liability in connection with your use of, or reliance upon, the content or products found herein.